[SUPER] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -72.78%
YoY- -17.67%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 31,139 29,310 29,844 29,709 27,543 26,086 24,877 16.16%
PBT 2,944 3,416 2,338 2,743 5,572 432 427 262.67%
Tax -867 -533 -682 -1,408 -333 -755 262 -
NP 2,077 2,883 1,656 1,335 5,239 -323 689 108.81%
-
NP to SH 2,028 2,585 1,583 1,225 4,501 396 861 77.12%
-
Tax Rate 29.45% 15.60% 29.17% 51.33% 5.98% 174.77% -61.36% -
Total Cost 29,062 26,427 28,188 28,374 22,304 26,409 24,188 13.03%
-
Net Worth 89,064 83,553 84,370 84,035 82,748 41,481 78,158 9.10%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 2,088 - - - 1,244 - -
Div Payout % - 80.81% - - - 314.25% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 89,064 83,553 84,370 84,035 82,748 41,481 78,158 9.10%
NOSH 41,814 41,776 41,767 41,808 41,792 41,481 41,796 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.67% 9.84% 5.55% 4.49% 19.02% -1.24% 2.77% -
ROE 2.28% 3.09% 1.88% 1.46% 5.44% 0.95% 1.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 74.47 70.16 71.45 71.06 65.90 62.89 59.52 16.12%
EPS 4.85 6.18 3.79 2.93 10.77 0.95 2.06 77.06%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.13 2.00 2.02 2.01 1.98 1.00 1.87 9.07%
Adjusted Per Share Value based on latest NOSH - 41,808
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 74.69 70.30 71.58 71.26 66.06 62.57 59.67 16.16%
EPS 4.86 6.20 3.80 2.94 10.80 0.95 2.07 76.74%
DPS 0.00 5.01 0.00 0.00 0.00 2.98 0.00 -
NAPS 2.1363 2.0041 2.0237 2.0157 1.9848 0.995 1.8747 9.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.20 0.82 0.83 0.85 0.77 0.79 0.93 -
P/RPS 1.61 1.17 1.16 1.20 1.17 1.26 1.56 2.12%
P/EPS 24.74 13.25 21.90 29.01 7.15 82.75 45.15 -33.06%
EY 4.04 7.55 4.57 3.45 13.99 1.21 2.22 49.11%
DY 0.00 6.10 0.00 0.00 0.00 3.80 0.00 -
P/NAPS 0.56 0.41 0.41 0.42 0.39 0.79 0.50 7.85%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 12/06/12 28/02/12 -
Price 1.06 0.945 0.88 0.87 0.79 0.76 0.82 -
P/RPS 1.42 1.35 1.23 1.22 1.20 1.21 1.38 1.92%
P/EPS 21.86 15.27 23.22 29.69 7.34 79.61 39.81 -32.96%
EY 4.58 6.55 4.31 3.37 13.63 1.26 2.51 49.37%
DY 0.00 5.29 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.50 0.47 0.44 0.43 0.40 0.76 0.44 8.90%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment